Sharescart Research Club logo
Products
Research
Tools
About
  • Home
  • /
  • National Sec Deposit
Join Channel
Consolidated Standalone

National Sec.Deposit

₹1160.4 13.1 | 1.1%

Market Cap ₹23207 Cr.

Stock P/E 67.6

P/B 10.7

Current Price ₹1160.4

Book Value ₹ 108.3

Face Value 2

52W High ₹1425

Dividend Yield 0.17%

52W Low ₹ 880

Edit Ratio

National Sec.Deposit Research see more...

Overview Inc. Year: 2012Industry: Depository Services

National Sec.Deposit Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

National Sec.Deposit Quarterly Results

#(Fig in Cr.) Jun 2024 Sep 2024 Jun 2025 Sep 2025
Net Sales 337 357 312 400
Other Income 28 29 35 32
Total Income 365 385 347 432
Total Expenditure 257 244 217 272
Operating Profit 108 142 130 160
Interest 1 1 2 1
Depreciation 8 8 10 11
Exceptional Income / Expenses 0 0 0 0
Profit Before Tax 100 133 119 148
Provision for Tax 22 37 29 36
Profit After Tax 77 96 90 112
Adjustments 0 1 -0 -1
Profit After Adjustments 78 96 90 110
Adjusted Earnings Per Share 3.9 4.8 4.5 5.5

National Sec.Deposit Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 160 185 252 263 286 326 466 761 1022 1268 1420 1406
Other Income 34 38 43 47 55 53 59 60 78 98 115 124
Total Income 193 223 295 310 341 379 524 821 1100 1366 1535 1529
Total Expenditure 120 111 149 154 179 203 260 521 766 984 1045 990
Operating Profit 74 111 146 156 162 176 264 301 333 382 491 540
Interest 0 0 0 0 0 1 1 2 2 2 4 5
Depreciation 3 4 3 4 7 13 17 19 22 24 35 37
Exceptional Income / Expenses 0 31 0 0 -8 0 0 0 0 0 0 0
Profit Before Tax 71 139 142 152 147 162 247 278 305 355 453 500
Provision for Tax 19 42 42 47 36 37 58 66 70 80 110 124
Profit After Tax 52 97 100 106 111 125 189 213 235 275 343 375
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 52 97 100 106 111 125 189 213 235 275 343 374
Adjusted Earnings Per Share 12.9 24.4 25 26.5 27.7 31.2 47.1 53.1 11.7 13.8 17.2 18.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 12% 23% 34% 24%
Operating Profit CAGR 29% 18% 23% 21%
PAT CAGR 25% 17% 22% 21%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR NA% NA% NA% NA%
ROE Average 19% 18% 19% 18%
ROCE Average 25% 24% 25% 25%

National Sec.Deposit Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 359 463 550 637 735 847 1019 1212 1429 1684 2005
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 24 -3 -1 -1 -2 11 7 5 17 13 13
Total Current Liabilities 107 99 109 160 185 207 468 469 640 552 963
Total Liabilities 490 559 658 795 918 1064 1494 1686 2085 2249 2981
Fixed Assets 18 15 15 16 36 54 66 53 68 289 322
Other Non-Current Assets 310 381 401 455 564 660 736 833 1181 1329 1409
Total Current Assets 162 163 242 324 318 350 692 800 835 631 1250
Total Assets 490 559 658 795 918 1064 1494 1686 2085 2249 2981

National Sec.Deposit Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 6 16 26 105 69 46 29 81 144 191 106
Cash Flow from Operating Activities 53 25 71 87 58 116 104 148 508 113 558
Cash Flow from Investing Activities -31 -3 20 -111 -69 -118 -36 -64 -442 -178 -502
Cash Flow from Financing Activities -12 -12 -12 -12 -12 -14 -16 -20 -20 -20 -16
Net Cash Inflow / Outflow 10 10 80 -37 -23 -17 52 63 46 -85 39
Closing Cash & Cash Equivalent 16 26 105 69 46 29 81 144 191 106 145

National Sec.Deposit Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 12.92 24.35 25 26.46 27.72 31.19 47.14 53.15 11.74 13.77 17.16
CEPS(Rs) 13.65 25.23 25.86 27.43 29.46 34.4 51.4 57.88 12.82 14.98 18.93
DPS(Rs) 2.5 2.5 2.5 2.5 3 4 5 5 1 1 2
Book NAV/Share(Rs) 89.71 115.83 137.54 159.24 183.81 211.69 254.82 302.9 71.44 84.18 100.23
Core EBITDA Margin(%) 25.04 39.71 40.78 41.67 37.56 37.68 44.21 31.6 25.01 22.45 26.44
EBIT Margin(%) 44.23 75.43 56.49 57.9 51.52 50.08 53.13 36.84 30.03 28.15 32.22
Pre Tax Margin(%) 44.23 75.43 56.49 57.9 51.52 49.75 52.94 36.55 29.85 27.99 31.93
PAT Margin (%) 32.33 52.79 39.66 40.2 38.76 38.26 40.49 27.93 22.98 21.72 24.16
Cash Profit Margin (%) 34.16 54.7 41.04 41.68 41.19 42.2 44.14 30.42 25.1 23.62 26.65
ROA(%) 11.27 18.57 16.43 14.57 12.94 12.59 14.74 13.37 12.45 12.71 13.12
ROE(%) 15.24 23.7 19.73 17.83 16.16 15.77 20.21 19.06 17.79 17.7 18.61
ROCE(%) 20.85 33.86 28.11 25.68 21.48 20.65 26.52 25.14 23.25 22.94 24.8
Receivable days 36.23 37.37 40.06 57.41 77.91 85.65 74.48 50.6 33.55 24.29 27.37
Inventory Days 0 0 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) -0.05 -0.05 -0.28 -0.43 -0.32 -0.19 -0.74 -0.43 -0.34 -0.16 -0.24
EV/Core EBITDA(x) -0.11 -0.08 -0.49 -0.72 -0.56 -0.36 -1.3 -1.09 -1.04 -0.52 -0.68
Net Sales Growth(%) 20.61 15.48 36.63 4.44 8.64 13.99 42.84 63.42 34.28 24.1 11.98
EBIT Growth(%) 24.41 96.93 2.34 7.04 -3.33 10.82 51.52 13.31 9.47 16.32 28.16
PAT Growth(%) 18.93 88.55 2.64 5.86 4.76 12.52 51.14 12.74 10.45 17.31 24.57
EPS Growth(%) 18.93 88.55 2.64 5.86 4.76 12.52 51.14 12.74 -77.91 17.31 24.57
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0 0
Current Ratio(x) 1.52 1.64 2.22 2.03 1.72 1.69 1.48 1.71 1.31 1.14 1.3
Quick Ratio(x) 1.52 1.64 2.22 2.03 1.72 1.69 1.48 1.71 1.31 1.14 1.3
Interest Cover(x) 0 0 0 0 0 148.92 286.46 128.79 163.86 173.31 111.68
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0

National Sec.Deposit Shareholding Pattern

# Jun 2025 Aug 2025 Sep 2025
Promoter 0 0 0
FII 4.32 4.32 4.65
DII 55.09 55.09 50.47
Public 40.58 40.58 44.89
Others 0 0 0
Total 100 100 100

Pros

  • Company has delivered good profit growth of 22% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Promoter holding is low: 0%.
  • Stock is trading at 10.7 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

National Sec.Deposit News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares
whatsapp

Please Login!

Click to Login
OR
Get free Account

Error!